STOCK TITAN

Insperity Announces Full Year and Fourth Quarter 2020 Results

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags
Rhea-AI Summary

Insperity reported 2020 results with a net income of $138.2 million and diluted EPS of $3.54, alongside a 15% rise in adjusted EBITDA to $288.6 million. Despite the pandemic's impact, average pricing rose 3%, offsetting a 1% revenue decline to $4.3 billion. Q4 saw a net income of $4.3 million and adjusted EPS of $0.49. The company expects average worksite employees (WSEEs) to rise modestly in 2021, projecting adjusted EPS between $3.27-$4.20. Operating expenses increased by 12% due to investments, while gross profit grew by 10% to $806.9 million.

Positive
  • Net income for 2020 was $138.2 million, with 12% increase in adjusted EPS to $4.64.
  • Adjusted EBITDA rose by 15% to $288.6 million, indicating operational efficiency.
  • Gross profit increased by 10% to $806.9 million, reflecting improved pricing and cost management.
  • Q4 showed improvement with net income of $4.3 million and growth in worksite employees.
Negative
  • Q4 adjusted EPS decreased by 14% year-over-year to $0.49.
  • Operating expenses rose 12%, impacting profitability, despite gross profit increase.
  • 2020 revenues declined by 1% to $4.3 billion due to pandemic effects and CARES Act impacts.

Insperity, Inc. (NYSE: NSP), a leading provider of human resources and business performance solutions for America’s best businesses, today reported results for the fourth quarter and year ended Dec. 31, 2020.

  • 2020 net income and diluted EPS of $138.2 million and $3.54, respectively
  • 2020 adjusted EPS up 12% to $4.64
  • 2020 adjusted EBITDA up 15% to $288.6 million
  • Q4 net income and diluted EPS of $4.3 million and $0.11, respectively
  • Q4 adjusted EPS of $0.49
  • Q4 adjusted EBITDA of $37.9 million

Full Year Results

For the year ended Dec. 31, 2020, reported net income and diluted earnings per share (“EPS”) were $138.2 million and $3.54, respectively. Adjusted EBITDA increased 15% to $288.6 million and adjusted EPS increased 12% over 2019 to $4.64. The difference between GAAP EPS and adjusted EPS was primarily caused by performance-driven stock-based compensation.

“We are pleased with our excellent fourth quarter and full year results, and the outstanding performance of our entire Insperity team, in the face of an unprecedented and challenging year,” said Paul J. Sarvadi, Insperity chairman and chief executive officer. “The proven value of our HR services offering and the resiliency of our targeted small business client base, combined with continuing momentum in sales and core client retention, bodes well for growth acceleration as we progress through 2021 and beyond.”

The average number of worksite employees (“WSEEs”) paid per month declined by just 1% in the face of the significant impact of the pandemic on our clients, prospects and the broader economy. Revenues in 2020 also decreased by 1% to $4.3 billion. Average pricing increased 3% for the full year 2020 over 2019, more than offsetting the decline in average paid WSEEs; however, the FICA deferral program instituted as part of the CARES Act further reduced revenues. This program had no impact on our gross profit.

Gross profit for the year ended Dec. 31, 2020 increased 10% to $806.9 million. The average gross profit per WSEE per month increased from $259 in 2019 to $287 in 2020, due to improved pricing while experiencing lower benefits and workers’ compensation cost trends. Lower healthcare utilization during the pandemic, particularly associated with office visits and elective procedures, outweighed any incremental COVID-19 testing and treatment costs and drove the lower cost trend. Workers’ compensation costs trended lower on the ongoing management of safety practices and claims. The reported increase in gross profit was net of comprehensive service fee credits provided to our clients as a result of negotiated savings with our vendors.

Operating expenses increased 12% over 2019 to $612.2 million, and included continued investments in our growth, products and technology. These investments were partially offset by cost savings in other areas of our business, both through effective management and as a result of pandemic related cancellations and shutdowns. An increase in stock-based compensation was driven by our outperformance in the level of earnings throughout 2020. Operating expenses, excluding stock-based compensation and depreciation and amortization, increased by 6% over the 2019 period.

“Our 2020 results reflect a strong company response to the pandemic-related challenges to our growth combined with some unexpected benefit in our direct cost programs,” said Douglas S. Sharp, senior vice president of finance, chief financial officer and treasurer. “Our outlook for 2021 includes growth acceleration with modest growth within our client base as the small business climate gradually improves, combined with normalization of our direct costs and continued investment in our future growth.”

Cash outlays in 2020 included the repurchase of approximately 1.4 million shares of stock at a cost of $99.4 million, dividends totaling $61.9 million and capital expenditures of $98.2 million partially offset by borrowings of $100.0 million under our credit facility. Adjusted cash, cash equivalents and marketable securities at Dec. 31, 2020 was $212.1 million, and $369.4 million was outstanding under our $500 million credit facility.

Fourth Quarter Results

For the fourth quarter 2020 net income and diluted EPS were $4.3 million and $0.11, respectively. Adjusted EPS decreased 14% compared to the 2019 period to $0.49 and adjusted EBITDA decreased 7% to $37.9 million.

The average number WSEEs paid per month in Q4 2020 increased 3% sequentially over the Q3 period to 239,232, which was above the high end of our expected range. All three drivers to our growth, including worksite employees paid from new sales, client retention and net gains in our client base exceeded our Q4 forecast and drove the continued improvement over the course of the pandemic from the low point experienced in May 2020. This improvement resulted in just a 2% year-over-year decline in the average number of paid WSEEs and revenues compared to the Q4 2019 period. Average pricing increased 4% over Q4 2019, more than offsetting the decline in average paid WSEEs; however, the FICA deferral program instituted as part of the CARES Act further reduced revenues.

Gross profit increased 3% over the fourth quarter of 2019 to $167.6 million. Operating expenses increased 19% to $159.8 million over the 2019 period, including an increase in stock-based compensation that was driven by our outperformance in the level of full year earnings. Operating expenses, excluding stock-based compensation and depreciation and amortization, increased by 5% over the 2019 period.

2021 Guidance

The company also announced its guidance for 2021, including the first quarter of 2021, which reflects solid sales and improved core client retention through the year-end transition offset by the loss of a large enterprise account. Please refer to the accompanying financial tables at the end of this press release for the reconciliation of non-GAAP financial measures to the comparable GAAP financial measures.

 

Q1 2021

 

Full Year 2021

 

 

 

 

 

 

 

 

Average WSEEs paid

232,100

234,400

 

238,900

248,300

Year-over-year increase (decrease)

(2.5)%

(1.5)%

 

2.0%

6.0%

 

 

 

 

 

 

 

 

Adjusted EPS

$1.37

$1.72

 

$3.27

$4.20

Year-over-year increase (decrease)

(19.4)%

1.2%

 

(29.5)%

(9.5)%

 

 

 

 

 

 

 

 

Adjusted EBITDA (in millions)

$84

$103

 

$225

$275

Year-over-year increase (decrease)

(17.0)%

1.7%

 

(22.0)%

(4.7)%

Definition of Key Metrics

Average WSEEs - Determined by calculating the company’s cumulative WSEEs paid during the period divided by the number of months in the period.

Adjusted EPS - Represents diluted net income per share computed in accordance with GAAP, excluding the impact of non-cash stock-based compensation.

Adjusted EBITDA - Represents net income computed in accordance with GAAP, plus interest expense, income taxes, depreciation and amortization expense and non-cash stock-based compensation.

Insperity will be hosting a conference call today at 5 p.m. ET to discuss these results, provide guidance for the first quarter and full year 2021 and answer questions from investment analysts. To listen in, call 877-651-0053 and use conference i.d. number 4180394. The call will also be webcast at http://ir.insperity.com. The conference call script will be available at the same website later today. A replay of the conference call will be available at 855-859-2056, conference i.d. 4180394. The webcast will be archived for one year.

About Insperity

Insperity®, a trusted advisor to America’s best businesses for more than 34 years, provides an array of human resources and business solutions designed to help improve business performance. Offering the most comprehensive suite of products and services available in the marketplace, Insperity delivers administrative relief, better benefits, reduced liabilities and a systematic way to improve productivity through its premier Workforce Optimization® solution. Additional company offerings include Traditional Payroll and Human Capital Management, Time and Attendance, Performance Management, Organizational Planning, Recruiting Services, Employment Screening, Retirement Services and Insurance Services. With 2020 revenues of $4.3 billion, Insperity supports more than 100,000 businesses with over 2 million employees nationwide. For more information, visit http://www.insperity.com.

Forward-Looking Statements

The statements contained herein that are not historical facts are forward-looking statements within the meaning of the Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. You can identify such forward-looking statements by the words “expects,” “intends,” “plans,” “projects,” “believes,” “estimates,” “likely,” “possibly,” “probably,” “goal,” “opportunity,” “objective,” “target,” “assume,” “outlook,” “guidance,” “predicts,” “appears,” “indicator” and similar expressions. Forward-looking statements involve a number of risks and uncertainties. In the normal course of business, in an effort to help keep our stockholders and the public informed about our operations, from time to time, we may issue such forward-looking statements, either orally or in writing. Generally, these statements relate to business plans or strategies; projected or anticipated benefits or other consequences of such plans or strategies; or projections involving anticipated revenues, earnings, average number of worksite employee, benefits and workers’ compensation costs, or other operating results. We base the forward-looking statements on our current expectations, estimates and projections. We caution you that these statements are not guarantees of future performance and involve risks, uncertainties and assumptions that we cannot predict. In addition, we have based many of these forward-looking statements on assumptions about future events that may prove to be inaccurate. Therefore, the actual results of the future events described in such forward-looking statements could differ materially from those stated in such forward-looking statements. Among the factors that could cause actual results to differ materially are:

  • adverse economic conditions;
  • impact of the COVID-19 pandemic, or other future pandemics, including the scope, severity and duration of the pandemic; government responses; regulatory developments; and the related disruptions and economic impact to our business and the small and medium-sized businesses that we serve;
  • vulnerability to regional economic factors because of our geographic market concentration;
  • failure to comply with covenants under our credit facility;
  • our liability for worksite employee payroll, payroll taxes and benefits costs;
  • increases in health insurance costs and workers’ compensation rates and underlying claims trends, health care reform, financial solvency of workers’ compensation carriers, other insurers or financial institutions, state unemployment tax rates, liabilities for employee and client actions or payroll-related claims;
  • cancellation of client contracts on short notice, or the inability to renew client contracts or attract new clients;
  • the ability to secure competitive replacement contracts for health insurance and workers’ compensation insurance at expiration of current contracts;
  • regulatory and tax developments and possible adverse application of various federal, state and local regulations;
  • failure to manage growth of our operations and the effectiveness of our sales and marketing efforts;
  • the impact of the competitive environment and other developments in the human resources services industry, including the PEO industry, on our growth and/or profitability;
  • an adverse final judgment or settlement of claims against Insperity;
  • disruptions of our information technology systems;
  • our liability or damage to our reputation relating to disclosure of sensitive or private information;
  • failure of third-party providers, data centers or cloud service providers; and
  • our ability to integrate or realize expected returns on our acquisitions.

These factors are discussed in further detail in Insperity’s filings with the U.S. Securities and Exchange Commission. Any of these factors, or a combination of such factors, could materially affect the results of our operations and whether forward-looking statements we make ultimately prove to be accurate.

Any forward-looking statements are made only as of the date hereof and, unless otherwise required by applicable securities laws, we undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Insperity, Inc.

CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

Dec. 31,

 

Dec. 31,

(in thousands)

2020

 

 

2019

 

 

 

 

 

Assets

 

 

 

Cash and cash equivalents

$

554,846

 

 

 

$

367,342

 

 

Restricted cash

45,522

 

 

 

49,295

 

 

Marketable securities

34,529

 

 

 

34,728

 

 

Accounts receivable, net

392,746

 

 

 

465,779

 

 

Prepaid insurance

10,164

 

 

 

10,418

 

 

Other current assets

39,461

 

 

 

43,493

 

 

Income taxes receivable

 

 

 

3,691

 

 

Total current assets

1,077,268

 

 

 

974,746

 

 

Property and equipment, net

216,256

 

 

 

147,706

 

 

Right-of-use leased assets

60,663

 

 

 

56,886

 

 

Prepaid health insurance

9,000

 

 

 

9,000

 

 

Deposits

194,231

 

 

 

184,013

 

 

Goodwill and other intangible assets, net

12,707

 

 

 

12,714

 

 

Deferred income taxes, net

9,603

 

 

 

3,956

 

 

Other assets

4,548

 

 

 

5,975

 

 

Total assets

$

1,584,276

 

 

 

$

1,394,996

 

 

 

 

 

 

Liabilities and stockholders' equity

 

 

 

Accounts payable

$

6,203

 

 

 

$

4,565

 

 

Payroll taxes and other payroll deductions payable

377,960

 

 

 

277,248

 

 

Accrued worksite employee payroll cost

334,836

 

 

 

401,859

 

 

Accrued health insurance costs

32,685

 

 

 

21,180

 

 

Accrued workers’ compensation costs

48,186

 

 

 

52,868

 

 

Accrued corporate payroll and commissions

44,277

 

 

 

52,612

 

 

Other accrued liabilities

60,777

 

 

 

58,713

 

 

Total current liabilities

904,924

 

 

 

869,045

 

 

 

 

 

 

Accrued workers’ compensation costs

195,239

 

 

 

193,609

 

 

Long-term debt

369,400

 

 

 

269,400

 

 

Operating lease liabilities, net of current

64,289

 

 

 

58,863

 

 

Other accrued liabilities, net of current

6,292

 

 

 

 

 

Total noncurrent liabilities

635,220

 

 

 

521,872

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

Common stock

555

 

 

 

555

 

 

Additional paid-in capital

95,528

 

 

 

48,141

 

 

Treasury stock, at cost

(626,984

)

 

 

(544,102

)

 

Accumulated other comprehensive income, net of tax

5

 

 

 

12

 

 

Retained earnings

575,028

 

 

 

499,473

 

 

Total stockholders’ equity

44,132

 

 

 

4,079

 

 

 

 

 

 

Total liabilities and stockholders’ equity

$

1,584,276

 

 

 

$

1,394,996

 

 

Insperity, Inc.

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

Three Months Ended Dec. 31,

 

Year Ended Dec. 31,

(in thousands, except per share amounts)

2020

 

2019

 

Change

 

2020

 

2019

 

Change

 

 

 

 

 

 

 

 

Operating results:

 

 

 

 

 

 

 

Revenues(1)

$

1,056,335

 

 

$

1,075,090

 

 

(1.7

)

%

 

$

4,287,004

 

 

$

4,314,804

 

 

(0.6

)

%

Direct costs:

 

 

 

 

 

 

 

Payroll taxes, benefits and workers’ compensation costs

888,785

 

 

913,154

 

 

(2.7

)

%

 

3,480,150

 

 

3,581,870

 

 

(2.8

)

%

Gross profit

167,550

 

 

161,936

 

 

3.5

 

%

 

806,854

 

 

732,934

 

 

10.1

 

%

Salaries, wages and payroll taxes

86,633

 

 

79,784

 

 

8.6

 

%

 

353,273

 

 

317,124

 

 

11.4

 

%

Stock-based compensation

22,035

 

 

3,180

 

 

592.9

 

%

 

60,145

 

 

23,993

 

 

150.7

 

%

Commissions

9,178

 

 

8,693

 

 

5.6

 

%

 

32,835

 

 

31,420

 

 

4.5

 

%

Advertising

6,222

 

 

4,129

 

 

50.7

 

%

 

21,556

 

 

21,603

 

 

(0.2

)

%

General and administrative expenses

27,913

 

 

30,637

 

 

(8.9

)

%

 

113,167

 

 

123,438

 

 

(8.3

)

%

Depreciation and amortization

7,860

 

 

7,794

 

 

0.8

 

%

 

31,189

 

 

28,723

 

 

8.6

 

%

Total operating expenses

159,841

 

 

134,217

 

 

19.1

 

%

 

612,165

 

 

546,301

 

12.1

 

%

Operating income

7,709

 

 

27,719

 

 

(72.2

)

%

 

194,689

 

 

186,633

 

 

4.3

 

%

Other income (expense):

 

 

 

 

 

 

 

Interest income

246

 

 

2,036

 

 

(87.9

)

%

 

2,597

 

 

10,657

 

 

(75.6

)

%

Interest expense

(1,704

)

 

(2,205

)

 

(22.7

)

%

 

(8,016

)

 

(7,647

)

 

4.8

 

%

Income before income tax expense

6,251

 

 

27,550

 

 

(77.3

)

%

 

189,270

 

 

189,643

 

 

(0.2

)

%

Income tax expense

1,966

 

 

7,155

 

 

(72.5

)

%

 

51,033

 

 

38,544

 

 

32.4

 

%

Net income

$

4,285

 

 

$

20,395

 

 

(79.0

)

%

 

$

138,237

 

 

$

151,099

 

 

(8.5

)

%

Less distributed and undistributed earnings allocated to participating securities

(78

)

 

(224

)

 

(65.2

)

%

 

(782

)

 

(1,759

)

 

(55.5

)

%

Net income allocated to common shares

$

4,207

 

 

$

20,171

 

 

(79.1

)

%

 

$

137,455

 

 

$

149,340

 

 

(8.0

)

%

 

 

 

 

 

 

 

 

Net income per share of common stock

 

 

 

 

 

 

 

Basic

$

0.11

 

 

$

0.51

 

 

(78.4

)

%

 

$

3.57

 

 

$

3.72

 

 

(4.0

)

%

Diluted

$

0.11

 

 

$

0.51

 

 

(78.4

)

%

 

$

3.54

 

 

$

3.70

 

 

(4.3

)

%

____________________________________

(1)

Revenues are comprised of gross billings less WSEE payroll costs as follows:

 

 

Three Months Ended Dec. 31,

 

Year Ended Dec. 31,

(in thousands)

2020

2019

 

2020

2019

 

 

 

 

 

 

Gross billings

$

7,812,448

 

$

7,407,460

 

 

$

28,168,611

 

$

27,212,010

 

Less: WSEE payroll cost

6,756,113

 

6,332,370

 

 

23,881,607

 

22,897,206

 

Revenues

$

1,056,335

 

$

1,075,090

 

 

$

4,287,004

 

$

4,314,804

 

Insperity, Inc.

KEY FINANCIAL AND STATISTICAL DATA

 

 

Three Months Ended Dec. 31,

 

Year Ended Dec. 31,

 

2020

2019

Change

 

2020

2019

Change

 

 

 

 

 

 

 

 

Average WSEEs paid

239,232

 

243,715

 

(1.8

)

%

 

234,223

 

235,547

 

(0.6

)

%

 

 

 

 

 

 

 

 

Statistical data (per WSEE per month):

 

 

 

 

 

 

 

Revenues(1)

$

1,472

 

$

1,470

 

0.1

 

%

 

$

1,525

 

$

1,527

 

(0.1

)

%

Gross profit

233

 

221

 

5.4

 

%

 

287

 

259

 

10.8

 

%

Operating expenses

223

 

183

 

21.9

 

%

 

218

 

193

 

13.0

 

%

Operating income

11

 

38

 

(71.1

)

%

 

69

 

66

 

4.5

 

%

Net income

6

 

28

 

(78.6

)

%

 

49

 

53

 

(7.5

)

%

____________________________________

(1)

Revenues per WSEE per month are comprised of gross billings per WSEE per month less WSEE payroll costs per WSEE per month follows:

 

 

Three Months Ended Dec. 31,

 

Year Ended Dec. 31,

(per WSEE per month)

2020

2019

 

2020

2019

 

 

 

 

 

 

Gross billings

$

10,885

 

$

10,131

 

 

$

10,022

 

$

9,627

 

Less: WSEE payroll cost

9,413

 

8,661

 

 

8,497

 

8,100

 

Revenues

$

1,472

 

$

1,470

 

 

$

1,525

 

$

1,527

 

Insperity, Inc.
Non-GAAP Financial Measures
(Unaudited)

Non-GAAP financial measures are not prepared in accordance with GAAP and may be different from non-GAAP financial measures used by other companies. Non-GAAP financial measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of the non-GAAP financial measures used to their most directly comparable GAAP financial measures as provided in the tables below.

Non-GAAP Measure

Definition

Benefit of Non-GAAP Measure

Non-bonus payroll cost

Non-bonus payroll cost is a non-GAAP financial measure that excludes the impact of bonus payrolls paid to our WSEEs.

 

Bonus payroll cost varies from period to period, but has no direct impact to our ultimate workers’ compensation costs under the current program.

Our management refers to non-bonus payroll cost in analyzing, reporting and forecasting our workers’ compensation costs.

 

We include these non-GAAP financial measures because we believe they are useful to investors in allowing for greater transparency related to the costs incurred under our current workers’ compensation program.

Adjusted cash, cash equivalents and marketable securities

Excludes funds associated with:

• federal and state income tax withholdings,

• employment taxes,

• other payroll deductions, and

• client prepayments.

We believe that the exclusion of the identified items helps us reflect the fundamentals of our underlying business model and analyze results against our expectations, against prior periods, and to plan for future periods by focusing on our underlying operations. We believe that the adjusted results provide relevant and useful information for investors because they allow investors to view performance in a manner similar to the method used by management and improves their ability to understand and assess our operating performance. Adjusted EBITDA is used by our lenders to assess our leverage and ability to make interest payments.

 

 

EBITDA

Represents net income computed in accordance with GAAP, plus:

• interest expense,

• income tax expense, and

• depreciation and amortization expense.

 

 

Adjusted EBITDA

Represents EBITDA plus:

• non-cash stock based compensation,

• costs associated with a one-time tax reform bonus paid to corporate employees, and

• charitable donations to Hurricane Harvey relief efforts.

 

 

Adjusted net income

Represents net income computed in accordance with GAAP, excluding:

• non-cash stock based compensation,

• costs associated with a one-time tax reform bonus paid to corporate employees, and

• charitable donations to Hurricane Harvey relief efforts.

 

 

Adjusted EPS

Represents diluted net income per share computed in accordance with GAAP, excluding:

• non-cash stock based compensation,

• costs associated with a one-time tax reform bonus paid to corporate employees, and

• charitable donations to Hurricane Harvey relief efforts.

Following is a reconciliation of payroll cost (GAAP) to non-bonus payroll costs (non-GAAP):

 

Three Months Ended Dec. 31,

 

Year Ended Dec. 31,

(in thousands, except per WSEE per month)

2020

 

2019

 

2020

 

2019

$

WSEE

 

$

WSEE

 

$

WSEE

 

$

WSEE

 

 

 

 

 

 

 

 

 

 

 

 

Payroll cost

$

6,756,113

 

$

9,414

 

 

$

6,332,370

 

$

8,661

 

 

$

23,881,607

 

$

8,497

 

 

$

22,897,206

 

$

8,100

 

Less: Bonus payroll cost

1,302,335

 

1,815

 

 

1,029,342

 

1,408

 

 

3,238,284

 

1,152

 

 

2,880,680

 

1,019

 

Non-bonus payroll cost

$

5,453,778

 

$

7,599

 

 

$

5,303,028

 

$

7,253

 

 

$

20,643,323

 

$

7,345

 

 

$

20,016,526

 

$

7,081

 

% Change period over period

2.8

%

4.8

%

 

12.4

%

2.3

%

 

3.1

%

3.7

%

 

14.4

%

1.5

%

Following is a reconciliation of cash, cash equivalents and marketable securities (GAAP) to adjusted cash, cash equivalents and marketable securities (non-GAAP):

(in thousands)

December 31,
2020

 

December 31,
2019

 

 

Cash, cash equivalents and marketable securities

$

589,375

 

 

$

402,070

 

Less:

 

 

 

Amounts payable for withheld federal and state income taxes, employment taxes and other payroll deductions

341,988

 

 

234,553

 

Client prepayments

35,328

 

 

59,612

 

Adjusted cash, cash equivalents and marketable securities

$

212,059

 

 

$

107,905

 

Following is a reconciliation of net income (GAAP) to EBITDA (non-GAAP) and adjusted EBITDA (non-GAAP):

 

Three Months Ended Dec. 31,

(in thousands, except per WSEE per month)

2020

 

2019

$

WSEE

 

$

WSEE

 

 

 

 

 

 

Net income

$

4,285

 

 

$

6

 

 

 

$

20,395

 

 

$

28

 

 

Income tax expense

1,966

 

 

3

 

 

 

7,155

 

 

9

 

 

Interest expense

1,704

 

 

2

 

 

 

2,205

 

 

3

 

 

Depreciation and amortization

7,860

 

 

11

 

 

 

7,794

 

 

11

 

 

EBITDA

15,815

 

 

22

 

 

 

37,549

 

 

51

 

 

Stock-based compensation

22,035

 

 

31

 

 

 

3,180

 

 

5

 

 

Adjusted EBITDA

$

37,850

 

 

$

53

 

 

 

$

40,729

 

 

$

56

 

 

% Change period over period

(7.1

)

%

(5.4

)

%

 

(14.4

)

%

(22.2

)

%

(in thousands, except per WSEE per month)

Year Ended December 31,

2020

 

2019

 

2018

 

2017

 

2016

$

WSEE

 

$

WSEE

 

$

WSEE

 

$

WSEE

 

$

WSEE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

138,237

 

$

49

 

 

$

151,099

 

$

53

 

 

 

$

135,413

 

$

54

 

 

$

84,402

 

 

$

38

 

 

$

65,991

 

$

33

 

Income tax expense

51,033

 

19

 

 

38,544

 

14

 

 

 

46,947

 

19

 

 

45,739

 

 

21

 

 

39,186

 

19

 

Interest expense

8,016

 

3

 

 

7,647

 

3

 

 

 

4,668

 

2

 

 

3,213

 

 

1

 

 

2,396

 

1

 

Depreciation and amortization

31,189

 

11

 

 

28,723

 

10

 

 

 

22,842

 

9

 

 

18,182

 

 

9

 

 

16,644

 

9

 

EBITDA

228,475

 

82

 

 

226,013

 

80

 

 

 

209,870

 

84

 

 

151,536

 

 

69

 

 

124,217

 

62

 

Stock-based compensation

60,145

 

21

 

 

23,993

 

8

 

 

 

20,425

 

8

 

 

24,345

 

 

11

 

 

16,643

 

8

 

One-time tax reform bonus

 

 

 

 

 

 

 

9,306

 

3

 

 

 

 

 

 

 

 

Charitable donations to Hurricane Harvey relief efforts

 

 

 

 

 

 

 

 

 

 

2,000

 

 

1

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

(200

)

 

 

 

 

 

Stockholder advisory expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

323

 

1

 

Adjusted EBITDA

$

288,620

 

$

103

 

 

$

250,006

 

$

88

 

 

 

$

239,601

 

$

95

 

 

$

177,681

 

 

$

81

 

 

$

141,183

 

$

71

 

% Change year over year

15.4

%

17.0

%

 

4.3

%

(7.4

)

%

 

34.8

%

17.3

%

 

25.9

 

%

14.1

%

 

28.3

%

12.7

%

Following is a reconciliation of net income (GAAP) to adjusted net income (non-GAAP):

 

Three Months Ended

Dec. 31,

 

Year Ended Dec. 31,

(in thousands)

2020

 

2019

 

 

2020

 

2019

 

 

 

 

 

 

 

Net income

$

4,285

 

 

$

20,395

 

 

 

$

138,237

 

 

$

151,099

 

 

Non-GAAP adjustments:

 

 

 

 

 

Stock-based compensation

22,035

 

 

3,180

 

 

 

60,145

 

 

23,993

 

 

Total non-GAAP adjustments

22,035

 

 

3,180

 

 

 

60,145

 

 

23,993

 

 

Tax effect of non-GAAP adjustments

(6,934

)

 

(826

)

 

 

(17,068

)

 

(5,643

)

 

Adjusted net income

$

19,386

 

 

$

22,749

 

 

 

$

181,314

 

 

$

169,449

 

 

% Change period over period

(14.8

)

%

(21.1

)

%

 

7.0

 

%

7.6

 

%

Following is a reconciliation of diluted EPS (GAAP) to adjusted EPS (non-GAAP):

 

Three Months Ended

Dec. 31,

 

Year Ended

Dec. 31,

 

2020

 

2019

 

 

2020

 

2019

 

 

 

 

 

 

 

Diluted EPS

$

0.11

 

 

$

0.51

 

 

 

$

3.54

 

 

$

3.70

 

 

Non-GAAP adjustments:

 

 

 

 

 

Stock-based compensation

0.56

 

 

0.08

 

 

 

1.54

 

 

0.59

 

 

Total non-GAAP adjustments

0.56

 

 

0.08

 

 

 

1.54

 

 

0.59

 

 

Tax effect on non-GAAP adjustments

(0.18

)

 

(0.02

)

 

 

(0.44

)

 

(0.14

)

 

Adjusted EPS

$

0.49

 

 

$

0.57

 

 

 

$

4.64

 

 

$

4.15

 

 

% Change period over period

(14.0

)

%

(17.4

)

%

 

11.8

 

%

10.7

 

%

The following is a reconciliation of GAAP to non-GAAP financial measures for first quarter and full year 2021 guidance:

 

Q1 2021

 

Full Year 2021

(in millions, except per share amounts)

Guidance

 

Guidance

 

 

 

 

Net income

$47 - $61

 

$102 - $139

Income tax expense

17 - 22

 

37- 50

Interest expense

2

 

8

Depreciation and amortization

9

 

41

EBITDA

75 - 94

 

188 - 238

Stock-based compensation

9

 

37

Adjusted EBITDA

$84 - $103

 

$225 - $275

 

 

 

 

Diluted EPS

$1.20 - $1.55

 

$2.58 - $3.51

Non-GAAP adjustments:

 

 

 

Stock-based compensation

0.23

 

0.94

Total non-GAAP adjustments

0.23

 

0.94

Tax effect

(0.06)

 

(0.25)

Adjusted EPS

$1.37 - $1.72

 

$3.27 - $4.20

 

FAQ

What were Insperity's 2020 earnings and EPS results for NSP?

Insperity reported a net income of $138.2 million and diluted EPS of $3.54 for 2020.

How did adjusted EPS perform in 2020 for Insperity (NSP)?

Adjusted EPS increased by 12% to $4.64 for the year 2020.

What are Insperity's projections for average WSEEs in 2021?

Insperity expects average WSEEs to range from 238,900 to 248,300 in 2021.

What was the adjusted EBITDA for Insperity in 2020?

Insperity reported an adjusted EBITDA of $288.6 million for the year 2020.

What was Insperity's revenue decline in 2020?

Insperity's revenues declined by 1% to $4.3 billion in 2020.

Insperity, Inc

NYSE:NSP

NSP Rankings

NSP Latest News

NSP Stock Data

2.76B
35.36M
5.42%
97.04%
4.22%
Staffing & Employment Services
Services-help Supply Services
Link
United States of America
KINGWOOD